<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£85,500</td><td>£86,782</td><td>£88,084</td><td>£90,286</td><td>£92,544</td><td>£443,197</td></tr><tr><td>Total Expenses</td><td>£58,813</td><td>£58,991</td><td>£59,162</td><td>£59,424</td><td>£59,692</td><td>£296,081</td></tr><tr><td>Profit Before Tax</td><td>£26,688</td><td>£27,792</td><td>£28,922</td><td>£30,862</td><td>£32,851</td><td>£147,115</td></tr><tr><td>Profit After Tax      </td><td>£21,617</td><td>£22,511</td><td>£23,427</td><td>£24,999</td><td>£26,609</td><td>£119,163</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£21,632</td><td>£52,512</td><td>£76,978</td><td>£96,259</td><td>£76,254</td><td>£323,634</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>